| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,945,041.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,945,041.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.49% |
-3.32% |
-11.93% |
-9.23% |
-8.02% |
-6.30% |
-3.67% |
-2.40% |
-2.89% |
-2.39% |
-1.16% |
| EBITDA Growth |
|
12.18% |
20.19% |
0.87% |
-3.29% |
22.47% |
-16.02% |
-4.89% |
10.20% |
-6.73% |
26.98% |
-22.05% |
| EBIT Growth |
|
14.05% |
27.85% |
1.37% |
-3.61% |
29.86% |
-20.30% |
-6.44% |
12.92% |
-9.49% |
34.16% |
-26.45% |
| NOPAT Growth |
|
49.51% |
4.84% |
-22.82% |
-16.73% |
0.72% |
-32.27% |
22.27% |
32.36% |
-4.22% |
71.68% |
-26.75% |
| Net Income Growth |
|
46.79% |
15.65% |
12.37% |
-8.54% |
18.13% |
-27.07% |
-8.72% |
32.00% |
-8.99% |
72.16% |
-27.64% |
| EPS Growth |
|
48.43% |
15.20% |
13.33% |
-8.26% |
19.92% |
-27.41% |
-7.12% |
34.68% |
-7.77% |
80.42% |
-26.00% |
| Operating Cash Flow Growth |
|
338.10% |
469.44% |
509.80% |
-5.45% |
30.16% |
6.34% |
-63.16% |
-40.71% |
-42.17% |
-7.11% |
-57.14% |
| Free Cash Flow Firm Growth |
|
105.20% |
160.54% |
676.78% |
1,015.83% |
1,534.89% |
258.87% |
-31.91% |
-85.52% |
-104.00% |
-126.99% |
-140.23% |
| Invested Capital Growth |
|
2.40% |
-1.24% |
-8.04% |
-8.94% |
-8.67% |
-12.02% |
-4.36% |
1.88% |
3.76% |
7.64% |
6.09% |
| Revenue Q/Q Growth |
|
-1.74% |
-5.51% |
-2.03% |
-0.21% |
-0.43% |
-3.74% |
0.72% |
1.10% |
-0.93% |
-3.25% |
1.99% |
| EBITDA Q/Q Growth |
|
-12.17% |
-4.12% |
35.94% |
-15.52% |
11.22% |
-34.25% |
53.95% |
-2.11% |
-5.86% |
-10.49% |
-5.49% |
| EBIT Q/Q Growth |
|
-15.26% |
-4.27% |
46.04% |
-18.64% |
14.17% |
-41.24% |
71.43% |
-1.81% |
-8.49% |
-12.90% |
-6.02% |
| NOPAT Q/Q Growth |
|
-1.99% |
-17.14% |
10.21% |
-6.96% |
18.54% |
-44.28% |
98.98% |
0.71% |
-14.22% |
-0.12% |
-15.10% |
| Net Income Q/Q Growth |
|
-2.44% |
-16.88% |
63.91% |
-31.19% |
26.00% |
-48.68% |
105.15% |
-0.50% |
-13.13% |
-2.91% |
-13.77% |
| EPS Q/Q Growth |
|
-2.48% |
-16.53% |
63.96% |
-31.27% |
27.48% |
-49.47% |
109.79% |
-0.33% |
-12.71% |
-1.15% |
-13.95% |
| Operating Cash Flow Q/Q Growth |
|
11.52% |
11.41% |
-49.02% |
49.28% |
53.53% |
-8.98% |
-82.34% |
140.26% |
49.73% |
46.21% |
-91.85% |
| Free Cash Flow Firm Q/Q Growth |
|
156.10% |
424.45% |
195.28% |
5.42% |
0.14% |
15.12% |
-43.97% |
-77.58% |
-127.69% |
-675.92% |
16.49% |
| Invested Capital Q/Q Growth |
|
-2.17% |
-1.62% |
-3.00% |
-2.48% |
-1.88% |
-5.21% |
5.44% |
3.89% |
-0.07% |
-1.67% |
3.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.71% |
20.82% |
22.16% |
23.75% |
25.62% |
24.94% |
25.70% |
26.02% |
25.06% |
24.47% |
22.38% |
| EBITDA Margin |
|
13.13% |
13.33% |
18.49% |
15.66% |
17.49% |
11.94% |
18.26% |
17.68% |
16.80% |
15.54% |
14.40% |
| Operating Margin |
|
10.48% |
10.52% |
11.32% |
12.78% |
14.33% |
9.00% |
15.22% |
14.78% |
13.71% |
12.52% |
11.33% |
| EBIT Margin |
|
10.38% |
10.52% |
15.67% |
12.78% |
14.65% |
8.94% |
15.22% |
14.78% |
13.66% |
12.29% |
11.33% |
| Profit (Net Income) Margin |
|
7.87% |
6.92% |
11.58% |
7.99% |
10.11% |
5.39% |
10.98% |
10.80% |
9.47% |
9.50% |
8.04% |
| Tax Burden Percent |
|
86.49% |
75.57% |
78.99% |
65.22% |
69.23% |
63.82% |
74.53% |
76.45% |
71.37% |
80.68% |
74.23% |
| Interest Burden Percent |
|
87.68% |
87.13% |
93.56% |
95.83% |
99.64% |
94.41% |
96.74% |
95.57% |
97.18% |
95.83% |
95.57% |
| Effective Tax Rate |
|
13.51% |
24.43% |
21.01% |
34.78% |
30.77% |
36.18% |
25.47% |
23.55% |
28.63% |
19.32% |
25.77% |
| Return on Invested Capital (ROIC) |
|
12.56% |
10.91% |
11.81% |
10.96% |
13.04% |
7.68% |
14.90% |
14.65% |
12.72% |
13.51% |
10.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.63% |
10.12% |
13.90% |
10.67% |
13.21% |
7.33% |
14.49% |
14.09% |
12.31% |
12.68% |
10.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.14% |
7.29% |
9.23% |
6.58% |
7.04% |
3.47% |
6.15% |
5.65% |
4.16% |
3.90% |
3.38% |
| Return on Equity (ROE) |
|
21.70% |
18.19% |
21.04% |
17.55% |
20.08% |
11.15% |
21.05% |
20.30% |
16.88% |
17.41% |
14.09% |
| Cash Return on Invested Capital (CROIC) |
|
9.98% |
13.73% |
19.96% |
20.65% |
20.68% |
23.95% |
16.08% |
10.57% |
8.74% |
6.87% |
6.70% |
| Operating Return on Assets (OROA) |
|
11.42% |
11.29% |
16.56% |
13.30% |
14.68% |
8.81% |
15.16% |
14.42% |
12.91% |
11.57% |
10.59% |
| Return on Assets (ROA) |
|
8.66% |
7.43% |
12.24% |
8.31% |
10.13% |
5.31% |
10.93% |
10.54% |
8.96% |
8.95% |
7.51% |
| Return on Common Equity (ROCE) |
|
21.00% |
17.60% |
20.45% |
17.13% |
19.59% |
10.86% |
20.59% |
19.92% |
16.54% |
17.04% |
13.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.82% |
0.00% |
18.13% |
17.84% |
17.47% |
0.00% |
15.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
184 |
153 |
168 |
157 |
186 |
103 |
206 |
207 |
178 |
177 |
151 |
| NOPAT Margin |
|
9.06% |
7.95% |
8.94% |
8.33% |
9.92% |
5.74% |
11.35% |
11.30% |
9.79% |
10.10% |
8.41% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.93% |
0.79% |
-2.08% |
0.29% |
-0.17% |
0.36% |
0.40% |
0.57% |
0.40% |
0.83% |
0.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.45% |
- |
- |
- |
1.68% |
3.28% |
3.18% |
2.71% |
2.71% |
2.25% |
| Cost of Revenue to Revenue |
|
79.29% |
79.18% |
77.84% |
76.25% |
74.39% |
75.06% |
74.30% |
73.98% |
74.94% |
75.53% |
77.62% |
| SG&A Expenses to Revenue |
|
9.99% |
10.98% |
10.04% |
10.17% |
10.59% |
11.33% |
10.65% |
11.35% |
11.18% |
12.01% |
11.16% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
10.23% |
10.31% |
10.84% |
10.97% |
11.28% |
15.94% |
10.48% |
11.24% |
11.34% |
11.95% |
11.05% |
| Earnings before Interest and Taxes (EBIT) |
|
211 |
202 |
295 |
240 |
274 |
161 |
276 |
271 |
248 |
216 |
203 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
267 |
256 |
348 |
294 |
327 |
215 |
331 |
324 |
305 |
273 |
258 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.88 |
1.95 |
2.03 |
2.02 |
2.25 |
2.34 |
2.17 |
2.07 |
1.84 |
1.63 |
1.61 |
| Price to Tangible Book Value (P/TBV) |
|
3.06 |
3.09 |
3.10 |
3.08 |
3.35 |
3.51 |
3.18 |
2.97 |
2.63 |
2.31 |
2.25 |
| Price to Revenue (P/Rev) |
|
0.77 |
0.85 |
0.96 |
0.97 |
1.18 |
1.20 |
1.17 |
1.19 |
1.07 |
0.96 |
0.98 |
| Price to Earnings (P/E) |
|
10.12 |
10.73 |
11.33 |
11.45 |
13.02 |
13.77 |
13.74 |
12.83 |
11.81 |
9.54 |
10.44 |
| Dividend Yield |
|
3.04% |
2.82% |
2.63% |
2.68% |
2.28% |
2.30% |
2.35% |
2.36% |
2.64% |
2.94% |
2.90% |
| Earnings Yield |
|
9.88% |
9.32% |
8.83% |
8.73% |
7.68% |
7.26% |
7.28% |
7.80% |
8.47% |
10.49% |
9.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.50 |
1.57 |
1.67 |
1.68 |
1.90 |
1.98 |
1.85 |
1.79 |
1.62 |
1.48 |
1.46 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.09 |
1.14 |
1.21 |
1.21 |
1.38 |
1.39 |
1.38 |
1.39 |
1.27 |
1.15 |
1.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.95 |
7.91 |
8.15 |
8.04 |
8.51 |
8.70 |
8.68 |
8.49 |
7.86 |
6.71 |
7.27 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.88 |
9.73 |
10.00 |
9.88 |
10.31 |
10.62 |
10.65 |
10.35 |
9.66 |
8.18 |
8.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.24 |
12.49 |
13.81 |
14.15 |
15.63 |
16.62 |
15.55 |
14.49 |
13.31 |
10.78 |
11.89 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.49 |
8.77 |
7.27 |
7.21 |
7.39 |
7.18 |
7.77 |
8.64 |
9.47 |
8.77 |
9.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.16 |
11.35 |
8.02 |
7.73 |
8.78 |
7.75 |
11.24 |
17.04 |
18.92 |
22.32 |
22.37 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.83 |
0.73 |
0.61 |
0.61 |
0.58 |
0.60 |
0.56 |
0.53 |
0.53 |
0.52 |
0.51 |
| Long-Term Debt to Equity |
|
0.70 |
0.61 |
0.58 |
0.59 |
0.56 |
0.58 |
0.55 |
0.52 |
0.52 |
0.51 |
0.50 |
| Financial Leverage |
|
0.79 |
0.72 |
0.66 |
0.62 |
0.53 |
0.47 |
0.42 |
0.40 |
0.34 |
0.31 |
0.33 |
| Leverage Ratio |
|
2.25 |
2.20 |
2.08 |
2.04 |
2.01 |
2.00 |
1.88 |
1.86 |
1.84 |
1.86 |
1.81 |
| Compound Leverage Factor |
|
1.97 |
1.92 |
1.95 |
1.96 |
2.00 |
1.89 |
1.82 |
1.78 |
1.79 |
1.78 |
1.73 |
| Debt to Total Capital |
|
45.38% |
42.23% |
38.08% |
38.05% |
36.72% |
37.33% |
36.03% |
34.85% |
34.60% |
34.14% |
33.98% |
| Short-Term Debt to Total Capital |
|
7.34% |
7.09% |
2.28% |
1.79% |
1.55% |
0.71% |
0.66% |
0.70% |
0.86% |
0.72% |
1.23% |
| Long-Term Debt to Total Capital |
|
38.03% |
35.14% |
35.79% |
36.26% |
35.17% |
36.62% |
35.37% |
34.15% |
33.74% |
33.41% |
32.74% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
1.62% |
1.77% |
1.64% |
1.21% |
1.26% |
1.39% |
1.12% |
1.20% |
1.30% |
1.39% |
0.94% |
| Common Equity to Total Capital |
|
53.00% |
56.00% |
60.29% |
60.74% |
62.02% |
61.29% |
62.85% |
63.95% |
64.10% |
64.47% |
65.09% |
| Debt to EBITDA |
|
2.55 |
2.28 |
2.00 |
1.99 |
1.91 |
1.96 |
1.95 |
1.91 |
1.95 |
1.84 |
1.96 |
| Net Debt to EBITDA |
|
2.25 |
1.93 |
1.62 |
1.55 |
1.19 |
1.11 |
1.23 |
1.19 |
1.16 |
1.00 |
1.18 |
| Long-Term Debt to EBITDA |
|
2.14 |
1.89 |
1.88 |
1.90 |
1.83 |
1.92 |
1.92 |
1.87 |
1.90 |
1.80 |
1.89 |
| Debt to NOPAT |
|
3.93 |
3.59 |
3.39 |
3.51 |
3.51 |
3.74 |
3.50 |
3.26 |
3.30 |
2.95 |
3.21 |
| Net Debt to NOPAT |
|
3.46 |
3.04 |
2.75 |
2.74 |
2.18 |
2.11 |
2.20 |
2.02 |
1.97 |
1.60 |
1.92 |
| Long-Term Debt to NOPAT |
|
3.29 |
2.99 |
3.19 |
3.34 |
3.36 |
3.66 |
3.44 |
3.19 |
3.21 |
2.89 |
3.09 |
| Altman Z-Score |
|
3.22 |
3.30 |
3.74 |
3.74 |
3.92 |
3.87 |
3.95 |
3.85 |
3.69 |
3.51 |
3.55 |
| Noncontrolling Interest Sharing Ratio |
|
3.25% |
3.28% |
2.82% |
2.37% |
2.44% |
2.63% |
2.18% |
1.90% |
1.99% |
2.16% |
1.58% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.97 |
1.92 |
2.44 |
2.52 |
2.67 |
2.62 |
2.85 |
2.78 |
2.75 |
2.66 |
2.76 |
| Quick Ratio |
|
1.03 |
0.95 |
1.35 |
1.46 |
1.64 |
1.64 |
1.80 |
1.76 |
1.75 |
1.69 |
1.78 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
43 |
227 |
669 |
706 |
707 |
813 |
456 |
102 |
-28 |
-220 |
-183 |
| Operating Cash Flow to CapEx |
|
471.79% |
493.98% |
321.54% |
567.27% |
958.00% |
348.80% |
83.70% |
183.17% |
263.81% |
300.00% |
30.00% |
| Free Cash Flow to Firm to Interest Expense |
|
1.66 |
8.72 |
35.22 |
70.55 |
706.54 |
90.38 |
50.63 |
8.51 |
-4.04 |
-24.39 |
-20.37 |
| Operating Cash Flow to Interest Expense |
|
14.15 |
15.77 |
11.00 |
31.20 |
479.00 |
48.44 |
8.56 |
15.42 |
39.57 |
45.00 |
3.67 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.15 |
12.58 |
7.58 |
25.70 |
429.00 |
34.56 |
-1.67 |
7.00 |
24.57 |
30.00 |
-8.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.10 |
1.07 |
1.06 |
1.04 |
1.00 |
0.99 |
1.00 |
0.98 |
0.95 |
0.94 |
0.94 |
| Accounts Receivable Turnover |
|
5.91 |
6.07 |
5.77 |
5.82 |
5.92 |
6.26 |
5.73 |
5.53 |
5.84 |
6.34 |
5.45 |
| Inventory Turnover |
|
4.35 |
4.21 |
4.14 |
4.21 |
4.25 |
4.28 |
4.39 |
4.41 |
4.40 |
4.47 |
4.62 |
| Fixed Asset Turnover |
|
3.49 |
3.42 |
3.34 |
3.28 |
3.19 |
3.21 |
3.18 |
3.15 |
3.05 |
3.01 |
2.97 |
| Accounts Payable Turnover |
|
5.34 |
7.77 |
6.73 |
6.69 |
6.43 |
8.16 |
8.54 |
8.56 |
8.62 |
8.31 |
8.72 |
| Days Sales Outstanding (DSO) |
|
61.81 |
60.16 |
63.23 |
62.74 |
61.70 |
58.26 |
63.67 |
65.98 |
62.45 |
57.59 |
66.99 |
| Days Inventory Outstanding (DIO) |
|
83.95 |
86.74 |
88.14 |
86.62 |
85.96 |
85.34 |
83.17 |
82.69 |
82.87 |
81.72 |
79.08 |
| Days Payable Outstanding (DPO) |
|
68.29 |
47.00 |
54.23 |
54.60 |
56.74 |
44.73 |
42.74 |
42.63 |
42.33 |
43.91 |
41.87 |
| Cash Conversion Cycle (CCC) |
|
77.47 |
99.90 |
97.15 |
94.76 |
90.92 |
98.88 |
104.10 |
106.03 |
102.99 |
95.40 |
104.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,006 |
5,909 |
5,732 |
5,590 |
5,485 |
5,199 |
5,482 |
5,695 |
5,691 |
5,596 |
5,816 |
| Invested Capital Turnover |
|
1.39 |
1.37 |
1.32 |
1.32 |
1.31 |
1.34 |
1.31 |
1.30 |
1.30 |
1.34 |
1.27 |
| Increase / (Decrease) in Invested Capital |
|
141 |
-74 |
-501 |
-549 |
-521 |
-710 |
-250 |
105 |
206 |
397 |
334 |
| Enterprise Value (EV) |
|
8,980 |
9,271 |
9,574 |
9,364 |
10,424 |
10,306 |
10,132 |
10,168 |
9,238 |
8,275 |
8,473 |
| Market Capitalization |
|
6,338 |
6,900 |
7,566 |
7,479 |
8,889 |
8,911 |
8,627 |
8,670 |
7,785 |
6,953 |
7,040 |
| Book Value per Share |
|
$50.86 |
$54.27 |
$56.68 |
$56.44 |
$60.71 |
$58.38 |
$61.96 |
$65.26 |
$66.03 |
$67.28 |
$69.63 |
| Tangible Book Value per Share |
|
$31.27 |
$34.28 |
$37.11 |
$37.02 |
$40.81 |
$38.98 |
$42.27 |
$45.36 |
$46.20 |
$47.30 |
$49.63 |
| Total Capital |
|
6,347 |
6,318 |
6,177 |
6,100 |
6,369 |
6,207 |
6,328 |
6,563 |
6,612 |
6,629 |
6,734 |
| Total Debt |
|
2,880 |
2,668 |
2,352 |
2,321 |
2,339 |
2,317 |
2,280 |
2,287 |
2,288 |
2,263 |
2,288 |
| Total Long-Term Debt |
|
2,414 |
2,220 |
2,211 |
2,212 |
2,240 |
2,273 |
2,238 |
2,241 |
2,231 |
2,215 |
2,205 |
| Net Debt |
|
2,539 |
2,259 |
1,907 |
1,811 |
1,455 |
1,309 |
1,434 |
1,419 |
1,367 |
1,230 |
1,370 |
| Capital Expenditures (CapEx) |
|
78 |
83 |
65 |
55 |
50 |
125 |
92 |
101 |
105 |
135 |
110 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,746 |
1,666 |
1,538 |
1,468 |
1,311 |
1,110 |
1,379 |
1,431 |
1,374 |
1,204 |
1,413 |
| Debt-free Net Working Capital (DFNWC) |
|
2,087 |
2,075 |
1,983 |
1,978 |
2,195 |
2,118 |
2,225 |
2,299 |
2,295 |
2,237 |
2,331 |
| Net Working Capital (NWC) |
|
1,621 |
1,627 |
1,842 |
1,869 |
2,096 |
2,074 |
2,183 |
2,253 |
2,238 |
2,189 |
2,248 |
| Net Nonoperating Expense (NNE) |
|
24 |
20 |
-50 |
6.52 |
-3.46 |
6.38 |
6.71 |
9.17 |
5.71 |
10 |
6.68 |
| Net Nonoperating Obligations (NNO) |
|
2,539 |
2,259 |
1,907 |
1,811 |
1,455 |
1,309 |
1,434 |
1,419 |
1,367 |
1,230 |
1,370 |
| Total Depreciation and Amortization (D&A) |
|
56 |
54 |
53 |
54 |
53 |
54 |
55 |
53 |
57 |
57 |
55 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.23% |
20.42% |
19.46% |
19.03% |
17.36% |
14.94% |
18.73% |
19.56% |
18.92% |
16.68% |
19.63% |
| Debt-free Net Working Capital to Revenue |
|
25.37% |
25.43% |
25.09% |
25.64% |
29.07% |
28.51% |
30.23% |
31.42% |
31.60% |
30.99% |
32.38% |
| Net Working Capital to Revenue |
|
19.71% |
19.94% |
23.30% |
24.23% |
27.76% |
27.91% |
29.66% |
30.80% |
30.82% |
30.32% |
31.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.39 |
$2.00 |
$3.29 |
$2.25 |
$2.88 |
$1.46 |
$3.05 |
$3.04 |
$2.66 |
$2.61 |
$2.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
66M |
66M |
65.70M |
65.70M |
65.30M |
65.50M |
64.50M |
64.50M |
64.30M |
64.20M |
63.20M |
| Adjusted Diluted Earnings per Share |
|
$2.36 |
$1.97 |
$3.23 |
$2.22 |
$2.83 |
$1.43 |
$3.00 |
$2.99 |
$2.61 |
$2.58 |
$2.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
67M |
67M |
66.80M |
66.80M |
66.50M |
66.60M |
65.60M |
65.60M |
65.40M |
65.20M |
64M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
65.19M |
65.56M |
65.65M |
65.06M |
65.16M |
64.19M |
64.31M |
64.18M |
63.53M |
62.95M |
63.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
193 |
153 |
171 |
172 |
194 |
160 |
211 |
209 |
180 |
184 |
159 |
| Normalized NOPAT Margin |
|
9.49% |
7.99% |
9.07% |
9.13% |
10.37% |
8.90% |
11.63% |
11.43% |
9.90% |
10.47% |
8.86% |
| Pre Tax Income Margin |
|
9.10% |
9.16% |
14.67% |
12.25% |
14.60% |
8.44% |
14.73% |
14.13% |
13.27% |
11.78% |
10.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
8.12 |
7.77 |
15.53 |
24.00 |
274.00 |
17.89 |
30.67 |
22.58 |
35.43 |
24.00 |
22.56 |
| NOPAT to Interest Expense |
|
7.09 |
5.87 |
8.85 |
15.65 |
185.54 |
11.49 |
22.86 |
17.26 |
25.39 |
19.72 |
16.74 |
| EBIT Less CapEx to Interest Expense |
|
5.12 |
4.58 |
12.11 |
18.50 |
224.00 |
4.00 |
20.44 |
14.17 |
20.43 |
9.00 |
10.33 |
| NOPAT Less CapEx to Interest Expense |
|
4.09 |
2.68 |
5.43 |
10.15 |
135.54 |
-2.40 |
12.63 |
8.85 |
10.39 |
4.72 |
4.52 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
30.17% |
29.80% |
29.33% |
30.71% |
30.00% |
32.11% |
33.23% |
31.04% |
31.68% |
28.67% |
30.98% |
| Augmented Payout Ratio |
|
47.39% |
45.62% |
44.74% |
62.33% |
48.41% |
71.25% |
82.05% |
61.05% |
71.17% |
59.10% |
58.88% |